Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,545,122 1,390,062 2,334,796 1,905,644 1,864,516
2. Deductions of revenue 45,274 10,306 5,384 10,240 26,323
3. Net revenues (1)-(2) 1,499,848 1,379,756 2,329,412 1,895,405 1,838,193
4. Cost of goods sold 913,073 815,297 1,441,763 1,133,051 1,271,715
5. Gross profit (3)-(4) 586,775 564,459 887,649 762,354 566,478
6. Revenue of financial operations 67,536 58,093 77,502 78,927 81,099
7. Financial expense 194,960 108,754 284,539 198,537 -878,105
-In which: Loan interest expenses 259,827 142,662 213,978 203,625 -887,863
8. Profit or loss from joint ventures, associated companies 0 0 171
9. Cost of sales 124,742 110,050 107,939 107,688 130,957
10. Enterprise administration expenses 39,972 36,487 46,776 35,818 50,328
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 294,638 367,262 525,897 499,238 1,344,568
12. Other income 23,450 5,904 4,560 125 1,572
13. Other expenses 135,400 14,661 38,746 67,285 432,740
14. Other profit (12)-(13) -111,949 -8,757 -34,187 -67,160 -431,168
15. Total accounting profit before tax (11)+(14) 182,688 358,505 491,710 432,077 913,400
16. Costs of current corporate income tax 58 0 0 0
17. Costs of deferred corporate income tax -22,831 -1,907 -18,108 0 -17,761
18. Costs of corporate income tax (16)+(17) -22,773 -1,907 -18,108 0 -17,761
19. Profit after corporate income tax (15)-(18) 205,462 360,412 509,818 432,077 931,161
20. Interest after tax of shareholders who not control 4,335 19,708 26,781 16,114 55,215
21. Profit after tax of parent company shareholders (19)-(20) 201,127 340,704 483,037 415,964 875,946
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)